[RGB] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 39.2%
YoY- 37.05%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 44,870 94,547 57,997 56,090 64,731 79,666 49,880 -6.78%
PBT 4,094 10,820 8,635 7,445 5,361 6,984 7,426 -32.64%
Tax -1,401 -1,361 -1,540 -1,391 -920 -1,148 -783 47.12%
NP 2,693 9,459 7,095 6,054 4,441 5,836 6,643 -45.07%
-
NP to SH 2,617 9,327 6,979 5,930 4,260 5,717 6,559 -45.65%
-
Tax Rate 34.22% 12.58% 17.83% 18.68% 17.16% 16.44% 10.54% -
Total Cost 42,177 85,088 50,902 50,036 60,290 73,830 43,237 -1.63%
-
Net Worth 196,275 183,912 171,183 171,311 167,818 181,904 136,130 27.48%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,925 - - - 6,454 - - -
Div Payout % 150.00% - - - 151.52% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 196,275 183,912 171,183 171,311 167,818 181,904 136,130 27.48%
NOSH 1,308,499 1,313,662 1,316,792 1,317,777 1,290,909 1,299,318 1,237,547 3.76%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.00% 10.00% 12.23% 10.79% 6.86% 7.33% 13.32% -
ROE 1.33% 5.07% 4.08% 3.46% 2.54% 3.14% 4.82% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.43 7.20 4.40 4.26 5.01 6.13 4.03 -10.14%
EPS 0.20 0.71 0.53 0.45 0.33 0.44 0.53 -47.62%
DPS 0.30 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.13 0.13 0.14 0.11 22.85%
Adjusted Per Share Value based on latest NOSH - 1,317,777
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.92 6.16 3.78 3.65 4.21 5.19 3.25 -6.85%
EPS 0.17 0.61 0.45 0.39 0.28 0.37 0.43 -45.98%
DPS 0.26 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.1278 0.1198 0.1115 0.1115 0.1093 0.1184 0.0886 27.52%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.28 0.175 0.165 0.155 0.18 0.14 0.14 -
P/RPS 8.17 2.43 3.75 3.64 3.59 2.28 3.47 76.52%
P/EPS 140.00 24.65 31.13 34.44 54.55 31.82 26.42 202.41%
EY 0.71 4.06 3.21 2.90 1.83 3.14 3.79 -67.09%
DY 1.07 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 1.87 1.25 1.27 1.19 1.38 1.00 1.27 29.27%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 29/11/16 26/08/16 26/05/16 23/02/16 23/11/15 28/08/15 -
Price 0.33 0.24 0.175 0.155 0.165 0.18 0.105 -
P/RPS 9.62 3.33 3.97 3.64 3.29 2.94 2.61 137.66%
P/EPS 165.00 33.80 33.02 34.44 50.00 40.91 19.81 308.26%
EY 0.61 2.96 3.03 2.90 2.00 2.44 5.05 -75.40%
DY 0.91 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 2.20 1.71 1.35 1.19 1.27 1.29 0.95 74.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment